[KSL] QoQ TTM Result on 30-Jun-2015 [#2]

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
TTM Result
Revenue	576,110	686,108	757,207	813,517	856,939	801,026	748,530	-16.00%
YoY %	-16.03%	-9.39%	-6.92%	-5.07%	6.98%	7.01%	-	-
Horiz. %	76.97%	91.66%	101.16%	108.68%	114.48%	107.01%	100.00%	-
PBT	284,932	338,549	421,941	448,666	461,169	431,800	289,325	-1.01%
YoY %	-15.84%	-19.76%	-5.96%	-2.71%	6.80%	49.24%	-	-
Horiz. %	98.48%	117.01%	145.84%	155.07%	159.39%	149.24%	100.00%	-
Tax	-57,998	-72,490	-87,592	-94,802	-97,402	-89,483	-80,370	-19.53%
YoY %	19.99%	17.24%	7.61%	2.67%	-8.85%	-11.34%	-	-
Horiz. %	72.16%	90.20%	108.99%	117.96%	121.19%	111.34%	100.00%	-
NP	226,934	266,059	334,349	353,864	363,767	342,317	208,955	5.65%
YoY %	-14.71%	-20.42%	-5.51%	-2.72%	6.27%	63.82%	-	-
Horiz. %	108.60%	127.33%	160.01%	169.35%	174.09%	163.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	226,934	266,059	334,349	353,864	363,767	342,317	208,955	5.65%
YoY %	-14.71%	-20.42%	-5.51%	-2.72%	6.27%	63.82%	-	-
Horiz. %	108.60%	127.33%	160.01%	169.35%	174.09%	163.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.36%	21.41%	20.76%	21.13%	21.12%	20.72%	27.78%	-
YoY %	-4.90%	3.13%	-1.75%	0.05%	1.93%	-25.41%	-	-
Horiz. %	73.29%	77.07%	74.73%	76.06%	76.03%	74.59%	100.00%	-
Total Cost	349,176	420,049	422,858	459,653	493,172	458,709	539,575	-25.16%
YoY %	-16.87%	-0.66%	-8.00%	-6.80%	7.51%	-14.99%	-	-
Horiz. %	64.71%	77.85%	78.37%	85.19%	91.40%	85.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,052,793	1,992,274	1,919,841	1,911,586	1,804,922	1,044,708	1,496,136	23.45%
YoY %	3.04%	3.77%	0.43%	5.91%	72.77%	-30.17%	-	-
Horiz. %	137.21%	133.16%	128.32%	127.77%	120.64%	69.83%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	19,115	19,115	45,233	64,563	45,447	45,447	19,329	-0.73%
YoY %	0.00%	-57.74%	-29.94%	42.06%	0.00%	135.12%	-	-
Horiz. %	98.89%	98.89%	234.02%	334.02%	235.12%	235.12%	100.00%	-
Div Payout %	8.42%	7.18%	13.53%	18.25%	12.49%	13.28%	9.25%	-
YoY %	17.27%	-46.93%	-25.86%	46.12%	-5.95%	43.57%	-	-
Horiz. %	91.03%	77.62%	146.27%	197.30%	135.03%	143.57%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	2,052,793	1,992,274	1,919,841	1,911,586	1,804,922	1,044,708	1,496,136	23.45%
YoY %	3.04%	3.77%	0.43%	5.91%	72.77%	-30.17%	-	-
Horiz. %	137.21%	133.16%	128.32%	127.77%	120.64%	69.83%	100.00%	-
NOSH	1,001,362	996,137	969,616	955,793	935,192	522,354	386,598	88.49%
YoY %	0.52%	2.74%	1.45%	2.20%	79.03%	35.12%	-	-
Horiz. %	259.02%	257.67%	250.81%	247.23%	241.90%	135.12%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	39.39%	38.78%	44.16%	43.50%	42.45%	42.73%	27.92%	-
YoY %	1.57%	-12.18%	1.52%	2.47%	-0.66%	53.04%	-	-
Horiz. %	141.08%	138.90%	158.17%	155.80%	152.04%	153.04%	100.00%	-
ROE	11.05%	13.35%	17.42%	18.51%	20.15%	32.77%	13.97%	-
YoY %	-17.23%	-23.36%	-5.89%	-8.14%	-38.51%	134.57%	-	-
Horiz. %	79.10%	95.56%	124.70%	132.50%	144.24%	234.57%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	57.53	68.88	78.09	85.11	91.63	153.35	193.62	-55.43%
YoY %	-16.48%	-11.79%	-8.25%	-7.12%	-40.25%	-20.80%	-	-
Horiz. %	29.71%	35.57%	40.33%	43.96%	47.32%	79.20%	100.00%	-
EPS	22.66	26.71	34.48	37.02	38.90	65.53	54.05	-43.95%
YoY %	-15.16%	-22.53%	-6.86%	-4.83%	-40.64%	21.24%	-	-
Horiz. %	41.92%	49.42%	63.79%	68.49%	71.97%	121.24%	100.00%	-
DPS	1.91	1.92	4.67	6.75	4.86	8.70	5.00	-47.32%
YoY %	-0.52%	-58.89%	-30.81%	38.89%	-44.14%	74.00%	-	-
Horiz. %	38.20%	38.40%	93.40%	135.00%	97.20%	174.00%	100.00%	-
NAPS	2.05	2.00	1.98	2.00	1.93	2.00	3.87	-34.50%
YoY %	2.50%	1.01%	-1.00%	3.63%	-3.50%	-48.32%	-	-
Horiz. %	52.97%	51.68%	51.16%	51.68%	49.87%	51.68%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 955,793
RPS	56.65	67.47	74.46	80.00	84.27	78.77	73.61	-16.00%
YoY %	-16.04%	-9.39%	-6.93%	-5.07%	6.98%	7.01%	-	-
Horiz. %	76.96%	91.66%	101.15%	108.68%	114.48%	107.01%	100.00%	-
EPS	22.32	26.16	32.88	34.80	35.77	33.66	20.55	5.65%
YoY %	-14.68%	-20.44%	-5.52%	-2.71%	6.27%	63.80%	-	-
Horiz. %	108.61%	127.30%	160.00%	169.34%	174.06%	163.80%	100.00%	-
DPS	1.88	1.88	4.45	6.35	4.47	4.47	1.90	-0.70%
YoY %	0.00%	-57.75%	-29.92%	42.06%	0.00%	135.26%	-	-
Horiz. %	98.95%	98.95%	234.21%	334.21%	235.26%	235.26%	100.00%	-
NAPS	2.0187	1.9592	1.8879	1.8798	1.7749	1.0274	1.4713	23.45%
YoY %	3.04%	3.78%	0.43%	5.91%	72.76%	-30.17%	-	-
Horiz. %	137.21%	133.16%	128.32%	127.76%	120.63%	69.83%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	1.32	1.33	1.54	1.73	2.17	1.87	4.68	-
P/RPS	2.29	1.93	1.97	2.03	2.37	1.22	2.42	-3.61%
YoY %	18.65%	-2.03%	-2.96%	-14.35%	94.26%	-49.59%	-	-
Horiz. %	94.63%	79.75%	81.40%	83.88%	97.93%	50.41%	100.00%	-
P/EPS	5.82	4.98	4.47	4.67	5.58	2.85	8.66	-23.25%
YoY %	16.87%	11.41%	-4.28%	-16.31%	95.79%	-67.09%	-	-
Horiz. %	67.21%	57.51%	51.62%	53.93%	64.43%	32.91%	100.00%	-
EY	17.17	20.08	22.39	21.40	17.93	35.04	11.55	30.22%
YoY %	-14.49%	-10.32%	4.63%	19.35%	-48.83%	203.38%	-	-
Horiz. %	148.66%	173.85%	193.85%	185.28%	155.24%	303.38%	100.00%	-
DY	1.45	1.44	3.03	3.90	2.24	4.65	1.07	22.43%
YoY %	0.69%	-52.48%	-22.31%	74.11%	-51.83%	334.58%	-	-
Horiz. %	135.51%	134.58%	283.18%	364.49%	209.35%	434.58%	100.00%	-
P/NAPS	0.64	0.67	0.78	0.87	1.12	0.94	1.21	-34.57%
YoY %	-4.48%	-14.10%	-10.34%	-22.32%	19.15%	-22.31%	-	-
Horiz. %	52.89%	55.37%	64.46%	71.90%	92.56%	77.69%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/05/16	26/02/16	27/11/15	28/08/15	29/05/15	27/02/15	28/11/14	-
Price	1.13	1.30	1.45	1.43	1.78	2.19	4.54	-
P/RPS	1.96	1.89	1.86	1.68	1.94	1.43	2.34	-11.13%
YoY %	3.70%	1.61%	10.71%	-13.40%	35.66%	-38.89%	-	-
Horiz. %	83.76%	80.77%	79.49%	71.79%	82.91%	61.11%	100.00%	-
P/EPS	4.99	4.87	4.21	3.86	4.58	3.34	8.40	-29.31%
YoY %	2.46%	15.68%	9.07%	-15.72%	37.13%	-60.24%	-	-
Horiz. %	59.40%	57.98%	50.12%	45.95%	54.52%	39.76%	100.00%	-
EY	20.06	20.55	23.78	25.89	21.85	29.92	11.91	41.51%
YoY %	-2.38%	-13.58%	-8.15%	18.49%	-26.97%	151.22%	-	-
Horiz. %	168.43%	172.54%	199.66%	217.38%	183.46%	251.22%	100.00%	-
DY	1.69	1.48	3.22	4.72	2.73	3.97	1.10	33.11%
YoY %	14.19%	-54.04%	-31.78%	72.89%	-31.23%	260.91%	-	-
Horiz. %	153.64%	134.55%	292.73%	429.09%	248.18%	360.91%	100.00%	-
P/NAPS	0.55	0.65	0.73	0.72	0.92	1.10	1.17	-39.51%
YoY %	-15.38%	-10.96%	1.39%	-21.74%	-16.36%	-5.98%	-	-
Horiz. %	47.01%	55.56%	62.39%	61.54%	78.63%	94.02%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos